Highlights

[MPI] YoY TTM Result on 2010-12-31 [#2]

Stock [MPI]: MALAYSIAN PACIFIC INDUSTRIES BHD
Announcement Date 25-Jan-2011
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2011
Quarter 31-Dec-2010  [#2]
Profit Trend QoQ -     -0.37%    YoY -     1,292.45%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Revenue 1,259,578 1,210,607 1,272,038 1,465,361 1,121,905 1,417,129 1,519,732 -3.08%
  YoY % 4.05% -4.83% -13.19% 30.61% -20.83% -6.75% -
  Horiz. % 82.88% 79.66% 83.70% 96.42% 73.82% 93.25% 100.00%
PBT 53,826 1,834 -12,316 100,035 -24,150 65,039 182,324 -18.38%
  YoY % 2,834.90% 114.89% -112.31% 514.22% -137.13% -64.33% -
  Horiz. % 29.52% 1.01% -6.76% 54.87% -13.25% 35.67% 100.00%
Tax -7,039 2,823 -4,893 39,891 -4,178 -4,859 -22,694 -17.71%
  YoY % -349.34% 157.69% -112.27% 1,054.79% 14.02% 78.59% -
  Horiz. % 31.02% -12.44% 21.56% -175.78% 18.41% 21.41% 100.00%
NP 46,787 4,657 -17,209 139,926 -28,328 60,180 159,630 -18.48%
  YoY % 904.66% 127.06% -112.30% 593.95% -147.07% -62.30% -
  Horiz. % 29.31% 2.92% -10.78% 87.66% -17.75% 37.70% 100.00%
NP to SH 38,513 4,426 -18,194 113,044 -9,480 49,801 123,761 -17.67%
  YoY % 770.15% 124.33% -116.09% 1,292.45% -119.04% -59.76% -
  Horiz. % 31.12% 3.58% -14.70% 91.34% -7.66% 40.24% 100.00%
Tax Rate 13.08 % -153.93 % - % -39.88 % - % 7.47 % 12.45 % 0.83%
  YoY % 108.50% 0.00% 0.00% 0.00% 0.00% -40.00% -
  Horiz. % 105.06% -1,236.39% 0.00% -320.32% 0.00% 60.00% 100.00%
Total Cost 1,212,791 1,205,950 1,289,247 1,325,435 1,150,233 1,356,949 1,360,102 -1.89%
  YoY % 0.57% -6.46% -2.73% 15.23% -15.23% -0.23% -
  Horiz. % 89.17% 88.67% 94.79% 97.45% 84.57% 99.77% 100.00%
Net Worth 744,365 705,192 730,127 759,699 717,474 769,727 771,690 -0.60%
  YoY % 5.55% -3.42% -3.89% 5.89% -6.79% -0.25% -
  Horiz. % 96.46% 91.38% 94.61% 98.45% 92.97% 99.75% 100.00%
Dividend
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Div 19,121 20,725 29,043 48,726 38,980 66,278 71,107 -19.64%
  YoY % -7.74% -28.64% -40.40% 25.00% -41.19% -6.79% -
  Horiz. % 26.89% 29.15% 40.84% 68.53% 54.82% 93.21% 100.00%
Div Payout % 49.65 % 468.28 % - % 43.10 % - % 133.09 % 57.46 % -2.40%
  YoY % -89.40% 0.00% 0.00% 0.00% 0.00% 131.62% -
  Horiz. % 86.41% 814.97% 0.00% 75.01% 0.00% 231.62% 100.00%
Equity
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Net Worth 744,365 705,192 730,127 759,699 717,474 769,727 771,690 -0.60%
  YoY % 5.55% -3.42% -3.89% 5.89% -6.79% -0.25% -
  Horiz. % 96.46% 91.38% 94.61% 98.45% 92.97% 99.75% 100.00%
NOSH 188,925 192,150 193,667 193,800 194,965 194,867 194,871 -0.51%
  YoY % -1.68% -0.78% -0.07% -0.60% 0.05% -0.00% -
  Horiz. % 96.95% 98.60% 99.38% 99.45% 100.05% 100.00% 100.00%
Ratio Analysis
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
NP Margin 3.71 % 0.38 % -1.35 % 9.55 % -2.52 % 4.25 % 10.50 % -15.91%
  YoY % 876.32% 128.15% -114.14% 478.97% -159.29% -59.52% -
  Horiz. % 35.33% 3.62% -12.86% 90.95% -24.00% 40.48% 100.00%
ROE 5.17 % 0.63 % -2.49 % 14.88 % -1.32 % 6.47 % 16.04 % -17.18%
  YoY % 720.63% 125.30% -116.73% 1,227.27% -120.40% -59.66% -
  Horiz. % 32.23% 3.93% -15.52% 92.77% -8.23% 40.34% 100.00%
Per Share
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 666.71 630.03 656.81 756.12 575.44 727.23 779.86 -2.58%
  YoY % 5.82% -4.08% -13.13% 31.40% -20.87% -6.75% -
  Horiz. % 85.49% 80.79% 84.22% 96.96% 73.79% 93.25% 100.00%
EPS 20.39 2.30 -9.39 58.33 -4.86 25.56 63.51 -17.24%
  YoY % 786.52% 124.49% -116.10% 1,300.21% -119.01% -59.75% -
  Horiz. % 32.11% 3.62% -14.79% 91.84% -7.65% 40.25% 100.00%
DPS 10.12 10.79 15.00 25.00 20.00 34.00 36.49 -19.23%
  YoY % -6.21% -28.07% -40.00% 25.00% -41.18% -6.82% -
  Horiz. % 27.73% 29.57% 41.11% 68.51% 54.81% 93.18% 100.00%
NAPS 3.9400 3.6700 3.7700 3.9200 3.6800 3.9500 3.9600 -0.08%
  YoY % 7.36% -2.65% -3.83% 6.52% -6.84% -0.25% -
  Horiz. % 99.49% 92.68% 95.20% 98.99% 92.93% 99.75% 100.00%
Adjusted Per Share Value based on latest NOSH - 209,884
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 600.13 576.80 606.07 698.18 534.54 675.20 724.08 -3.08%
  YoY % 4.04% -4.83% -13.19% 30.61% -20.83% -6.75% -
  Horiz. % 82.88% 79.66% 83.70% 96.42% 73.82% 93.25% 100.00%
EPS 18.35 2.11 -8.67 53.86 -4.52 23.73 58.97 -17.67%
  YoY % 769.67% 124.34% -116.10% 1,291.59% -119.05% -59.76% -
  Horiz. % 31.12% 3.58% -14.70% 91.33% -7.66% 40.24% 100.00%
DPS 9.11 9.87 13.84 23.22 18.57 31.58 33.88 -19.64%
  YoY % -7.70% -28.68% -40.40% 25.04% -41.20% -6.79% -
  Horiz. % 26.89% 29.13% 40.85% 68.54% 54.81% 93.21% 100.00%
NAPS 3.5466 3.3599 3.4787 3.6196 3.4184 3.6674 3.6767 -0.60%
  YoY % 5.56% -3.42% -3.89% 5.89% -6.79% -0.25% -
  Horiz. % 96.46% 91.38% 94.61% 98.45% 92.97% 99.75% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 -
Price 3.1800 2.4600 2.7700 5.6900 5.3500 5.8000 9.3000 -
P/RPS 0.48 0.39 0.42 0.75 0.93 0.80 1.19 -14.03%
  YoY % 23.08% -7.14% -44.00% -19.35% 16.25% -32.77% -
  Horiz. % 40.34% 32.77% 35.29% 63.03% 78.15% 67.23% 100.00%
P/EPS 15.60 106.80 -29.49 9.75 -110.03 22.69 14.64 1.06%
  YoY % -85.39% 462.16% -402.46% 108.86% -584.93% 54.99% -
  Horiz. % 106.56% 729.51% -201.43% 66.60% -751.57% 154.99% 100.00%
EY 6.41 0.94 -3.39 10.25 -0.91 4.41 6.83 -1.05%
  YoY % 581.91% 127.73% -133.07% 1,226.37% -120.63% -35.43% -
  Horiz. % 93.85% 13.76% -49.63% 150.07% -13.32% 64.57% 100.00%
DY 3.18 4.38 5.42 4.39 3.74 5.86 3.92 -3.42%
  YoY % -27.40% -19.19% 23.46% 17.38% -36.18% 49.49% -
  Horiz. % 81.12% 111.73% 138.27% 111.99% 95.41% 149.49% 100.00%
P/NAPS 0.81 0.67 0.73 1.45 1.45 1.47 2.35 -16.25%
  YoY % 20.90% -8.22% -49.66% 0.00% -1.36% -37.45% -
  Horiz. % 34.47% 28.51% 31.06% 61.70% 61.70% 62.55% 100.00%
Price Multiplier on Announcement Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 27/01/14 29/01/13 30/01/12 25/01/11 26/01/10 24/02/09 26/02/08 -
Price 3.9100 2.5600 3.6800 5.5100 6.2600 5.5500 8.7000 -
P/RPS 0.59 0.41 0.56 0.73 1.09 0.76 1.12 -10.12%
  YoY % 43.90% -26.79% -23.29% -33.03% 43.42% -32.14% -
  Horiz. % 52.68% 36.61% 50.00% 65.18% 97.32% 67.86% 100.00%
P/EPS 19.18 111.14 -39.17 9.45 -128.74 21.72 13.70 5.76%
  YoY % -82.74% 383.74% -514.50% 107.34% -692.73% 58.54% -
  Horiz. % 140.00% 811.24% -285.91% 68.98% -939.71% 158.54% 100.00%
EY 5.21 0.90 -2.55 10.59 -0.78 4.60 7.30 -5.46%
  YoY % 478.89% 135.29% -124.08% 1,457.69% -116.96% -36.99% -
  Horiz. % 71.37% 12.33% -34.93% 145.07% -10.68% 63.01% 100.00%
DY 2.59 4.21 4.08 4.54 3.19 6.13 4.19 -7.70%
  YoY % -38.48% 3.19% -10.13% 42.32% -47.96% 46.30% -
  Horiz. % 61.81% 100.48% 97.37% 108.35% 76.13% 146.30% 100.00%
P/NAPS 0.99 0.70 0.98 1.41 1.70 1.41 2.20 -12.45%
  YoY % 41.43% -28.57% -30.50% -17.06% 20.57% -35.91% -
  Horiz. % 45.00% 31.82% 44.55% 64.09% 77.27% 64.09% 100.00%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.


NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


 

384  386  457  749 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PERDANA-PR 0.0150.00 
 TIGER 0.11+0.02 
 SANICHI 0.05-0.01 
 TDM 0.305+0.03 
 PUC 0.05+0.015 
 HSI-C7K 0.265-0.01 
 ARMADA 0.46-0.015 
 RSAWIT 0.34+0.04 
 FGV 1.45+0.13 
 INSAS-WB 0.0050.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS

TOP ARTICLES

1. SAPURA ENERGY RECORDS JUMP IN Q3 REVENUE Oil and Gas Malaysia News
2. Why should MCA interfere with Utar? - Koon Yew Yin Koon Yew Yin's Blog
3. How and Why Prepare for Recession 2020 How and Why Prepare for Recession 2020
4. Jaks Resources - Higher Expected Investment Returns from JHDP ? DK66
5. Am I a Chinese Chauvinistic? Sslee blog
6. Cutting Your Losses Our Investment Journey
7. Sun Is Shining For Palm Oil Stock BFM Podcast
8. Stocks on Radar - Inari Amertron (0166) AmInvest Research Reports
Partners & Brokers